Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.69% first-year return on $108k initial cash invested.
0.69%
Cash On Cash
7.29%
Cap Rate
1.1
DSCR
$4,526
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,526 income − $4,464 expenses = $62 cash flow
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,000
Closing costs
1%
$4,300
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,526
Total Expenses
$4,464
Mortgage P&I
52%
$2,370
Property Taxes
9%
$405
Home Insurance
3%
$150
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498